[MINHO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -20.47%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 278,500 283,310 284,430 284,975 280,473 274,243 265,466 3.23%
PBT 19,822 19,655 25,343 23,799 28,225 29,302 23,512 -10.71%
Tax -3,619 -5,754 -6,884 -6,693 -7,004 -6,166 -4,957 -18.84%
NP 16,203 13,901 18,459 17,106 21,221 23,136 18,555 -8.60%
-
NP to SH 12,816 11,723 14,980 13,866 17,434 18,969 15,398 -11.46%
-
Tax Rate 18.26% 29.27% 27.16% 28.12% 24.81% 21.04% 21.08% -
Total Cost 262,297 269,409 265,971 267,869 259,252 251,107 246,911 4.09%
-
Net Worth 349,326 349,326 347,178 347,084 336,600 339,577 333,578 3.10%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 349,326 349,326 347,178 347,084 336,600 339,577 333,578 3.10%
NOSH 219,702 219,702 109,520 110,536 109,285 110,252 109,729 58.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.82% 4.91% 6.49% 6.00% 7.57% 8.44% 6.99% -
ROE 3.67% 3.36% 4.31% 3.99% 5.18% 5.59% 4.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 126.76 128.95 259.71 257.81 256.64 248.74 241.93 -34.88%
EPS 5.83 5.34 13.68 12.54 15.95 17.21 14.03 -44.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 3.17 3.14 3.08 3.08 3.04 -34.95%
Adjusted Per Share Value based on latest NOSH - 110,536
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.54 79.89 80.21 80.36 79.09 77.34 74.86 3.23%
EPS 3.61 3.31 4.22 3.91 4.92 5.35 4.34 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9851 0.9851 0.979 0.9788 0.9492 0.9576 0.9407 3.10%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.55 0.67 1.46 1.15 1.48 1.21 1.35 -
P/RPS 0.43 0.52 0.56 0.45 0.58 0.49 0.56 -16.07%
P/EPS 9.43 12.56 10.67 9.17 9.28 7.03 9.62 -1.31%
EY 10.61 7.96 9.37 10.91 10.78 14.22 10.39 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.46 0.37 0.48 0.39 0.44 -14.08%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 -
Price 0.59 0.56 0.62 1.43 1.18 1.44 1.14 -
P/RPS 0.47 0.43 0.24 0.55 0.46 0.58 0.47 0.00%
P/EPS 10.11 10.50 4.53 11.40 7.40 8.37 8.12 15.65%
EY 9.89 9.53 22.06 8.77 13.52 11.95 12.31 -13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.20 0.46 0.38 0.47 0.38 -1.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment